Average Number of Employees
752024-01-01 ~ 2024-12-31
702023-01-01 ~ 2023-12-31
Turnover/Revenue
42,880,954 GBP2024-01-01 ~ 2024-12-31
34,812,180 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-38,106,576 GBP2024-01-01 ~ 2024-12-31
-30,389,997 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,774,378 GBP2024-01-01 ~ 2024-12-31
4,422,183 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,580,489 GBP2024-01-01 ~ 2024-12-31
-3,243,062 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,193,889 GBP2024-01-01 ~ 2024-12-31
1,179,121 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-325,817 GBP2024-01-01 ~ 2024-12-31
-345,510 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
868,072 GBP2024-01-01 ~ 2024-12-31
833,611 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
634,649 GBP2024-01-01 ~ 2024-12-31
629,914 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
627,463 GBP2024-12-31
636,618 GBP2023-12-31
Fixed Assets
627,463 GBP2024-12-31
636,618 GBP2023-12-31
Total Inventories
9,649,979 GBP2024-12-31
10,550,985 GBP2023-12-31
Debtors
Current
912,217 GBP2024-12-31
1,008,085 GBP2023-12-31
Cash at bank and in hand
985,394 GBP2024-12-31
694,438 GBP2023-12-31
Current Assets
11,547,590 GBP2024-12-31
12,253,508 GBP2023-12-31
Net Current Assets/Liabilities
3,590,710 GBP2024-12-31
3,093,874 GBP2023-12-31
Total Assets Less Current Liabilities
4,218,173 GBP2024-12-31
3,730,492 GBP2023-12-31
Net Assets/Liabilities
4,095,451 GBP2024-12-31
3,620,800 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2023-01-01
Retained earnings (accumulated losses)
4,094,451 GBP2024-12-31
3,619,800 GBP2023-12-31
3,224,886 GBP2023-01-01
Equity
4,095,451 GBP2024-12-31
3,620,800 GBP2023-12-31
3,225,886 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
634,649 GBP2024-01-01 ~ 2024-12-31
629,914 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-159,998 GBP2024-01-01 ~ 2024-12-31
-235,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-159,998 GBP2024-01-01 ~ 2024-12-31
-235,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
13,000 GBP2024-01-01 ~ 2024-12-31
12,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,922,031 GBP2024-01-01 ~ 2024-12-31
1,747,782 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
191,191 GBP2024-01-01 ~ 2024-12-31
192,173 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,150,938 GBP2024-01-01 ~ 2024-12-31
1,991,396 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
157,590 GBP2024-01-01 ~ 2024-12-31
160,984 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
13,839 GBP2024-01-01 ~ 2024-12-31
5,479 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
224,518 GBP2024-01-01 ~ 2024-12-31
196,065 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
593,099 GBP2024-12-31
552,989 GBP2023-12-31
Motor vehicles
99,170 GBP2024-12-31
90,745 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,396,891 GBP2024-12-31
1,348,356 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-20,305 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-20,305 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
325,035 GBP2024-12-31
284,808 GBP2023-12-31
Motor vehicles
52,305 GBP2024-12-31
62,949 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
769,428 GBP2024-12-31
711,738 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
6,047 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
74,381 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-16,691 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-16,691 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
268,064 GBP2024-12-31
268,181 GBP2023-12-31
Motor vehicles
46,865 GBP2024-12-31
27,796 GBP2023-12-31
Finished Goods/Goods for Resale
9,649,979 GBP2024-12-31
10,550,985 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
156,758 GBP2024-12-31
508,295 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
21,900 GBP2024-12-31
21,900 GBP2023-12-31
Other Debtors
Current
549,633 GBP2024-12-31
211,482 GBP2023-12-31
Prepayments/Accrued Income
Current
183,926 GBP2024-12-31
266,408 GBP2023-12-31
Bank Borrowings
Current
6,509,684 GBP2024-12-31
7,786,294 GBP2023-12-31
Trade Creditors/Trade Payables
Current
138,525 GBP2024-12-31
47,331 GBP2023-12-31
Corporation Tax Payable
Current
241,163 GBP2024-12-31
198,461 GBP2023-12-31
Taxation/Social Security Payable
Current
92,841 GBP2024-12-31
38,605 GBP2023-12-31
Other Creditors
Current
918,512 GBP2024-12-31
926,183 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
56,155 GBP2024-12-31
162,760 GBP2023-12-31
Creditors
Current
7,956,880 GBP2024-12-31
9,159,634 GBP2023-12-31
Net Deferred Tax Liability/Asset
-61,577 GBP2024-12-31
-48,547 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-13,030 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-68,739 GBP2024-12-31
-55,709 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
1,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
194,880 GBP2024-12-31
194,880 GBP2023-12-31
Between one and five year
779,520 GBP2024-12-31
779,520 GBP2023-12-31
More than five year
2,340,696 GBP2024-12-31
2,533,440 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,315,096 GBP2024-12-31
3,507,840 GBP2023-12-31